[ASIABRN] QoQ Annualized Quarter Result on 30-Sep-2018 [#2]

Stock
[ASIABRN] ASIA BRANDS BERHAD
Announcement Date
15-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- -17.89%
YoY- 949.11%
Quarter Report
Latest QR
Upcoming QR
ASIABRN's Result
ASIABRN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 193,260 158,299 156,050 150,524 158,852 150,588 153,048 16.87%
PBT 20,468 7,191 6,858 6,566 8,128 -17,998 -4,678 -
Tax -2,124 -1,855 -1,848 -1,794 0 -1,198 -1,705 15.82%
NP 18,344 5,336 5,010 4,772 8,128 -19,196 -6,384 -
-
NP to SH 18,344 5,336 5,010 4,772 5,812 -19,196 -6,384 -
-
Tax Rate 10.38% 25.80% 26.95% 27.32% 0.00% - - -
Total Cost 174,916 152,963 151,040 145,752 150,724 169,784 159,432 6.39%
-
Net Worth 193,097 83,380 147,731 146,567 146,567 144,241 131,373 29.36%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 193,097 83,380 147,731 146,567 146,567 144,241 131,373 29.36%
NOSH 232,647 232,647 232,647 116,323 116,323 116,323 79,140 105.61%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 9.49% 3.37% 3.21% 3.17% 5.12% -12.75% -4.17% -
ROE 9.50% 6.40% 3.39% 3.26% 3.97% -13.31% -4.86% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 83.07 153.78 134.15 129.40 136.56 129.46 193.39 -43.15%
EPS 7.88 3.80 4.31 4.10 5.00 -23.77 -8.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.81 1.27 1.26 1.26 1.24 1.66 -37.08%
Adjusted Per Share Value based on latest NOSH - 116,323
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 83.07 68.04 67.08 64.70 68.28 64.73 65.79 16.87%
EPS 7.88 2.29 2.15 2.05 2.50 -8.25 -2.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.3584 0.635 0.63 0.63 0.62 0.5647 29.36%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.46 0.48 0.38 0.68 0.825 0.88 0.835 -
P/RPS 0.55 0.31 0.28 0.53 0.60 0.68 0.43 17.88%
P/EPS 5.83 9.26 8.82 16.58 16.51 -5.33 -10.35 -
EY 17.14 10.80 11.34 6.03 6.06 -18.75 -9.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.59 0.30 0.54 0.65 0.71 0.50 6.57%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 23/08/19 02/07/19 22/02/19 15/11/18 28/08/18 31/05/18 14/02/18 -
Price 0.495 0.525 0.375 0.59 0.70 0.83 0.83 -
P/RPS 0.60 0.34 0.28 0.46 0.51 0.64 0.43 24.94%
P/EPS 6.28 10.13 8.71 14.38 14.01 -5.03 -10.29 -
EY 15.93 9.87 11.49 6.95 7.14 -19.88 -9.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.65 0.30 0.47 0.56 0.67 0.50 12.96%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment